Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.08% first-year return on $265k initial cash invested.
-11.08%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$7,166
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,166 income − $9,609 expenses = $2,443 out of pocket
Investment Breakdown
|
Purchase Price
$1175k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$265k
Downpayment
20%
$235k
Closing costs
1%
$11,747
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,166
Total Expenses
$9,609
Mortgage P&I
82%
$5,894
Property Taxes
12%
$859
Home Insurance
6%
$419
HOA
0%
$0
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$788